Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $130k initial cash invested.
-7.34%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$3,510
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $4,308 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,355
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$4,308
Mortgage P&I
81%
$2,849
Property Taxes
2%
$75
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386